$42,087
Annual Revenue
AirDNA projects $167/night at 69% occupancy ($42,087.06).
Top 101% of comparables
Top 101% of comparables
$3,676
Profit
Revenue
$42,087
Operating Expenses
$16,871
Operating Income
$25,216
Net Effective Rent
$21,540
Profit (Cash Flow)
$3,676
$6,145
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,895
Total
$6,145
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
59.81%
Payback Period Days
610
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
22,688 sqft
Year built:
1991
Size:
62,466 sqft
Type:
MFR
Parking:
58
Heating:
FLOOR/WALL FURNACE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 5
- Lot size: 22,688 sqft
- Building area: 62,466 sqft
- Garage: Yes
- Heating: Floor/wall furnace
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: C1-55 (M)
- Land Use: Residential
- Parcel Number: 277110-6030
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $16,666,000
- County Est. Land Value: $3,403,200
- Assessed Land Value: $3,403,200
- County Est. Structure Value: $13,262,800
Market Estimate: -